| Revenue | DKK 14M | +57% |
| EBITDA | DKK 12,6M | +71% |
| Net profit | DKK 7,7M | +105% |
| Total assets | DKK 26,2M | +11% |
| Equity | DKK 17,2M | +81% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16 | -634 | 174 | 1.895 | 1.869 | 592 | 711 | 539 | 2.336 | 11.705 | 12.860 | 8.936 | 14.033 |
| Staff expenses | -291 | -485 | -239 | -791 | -837 | -928 | -1.377 | -1.270 | -1.087 | -998 | -1.290 | -1.575 | -1.409 |
| EBITDA | -276 | -1.119 | -65 | 1.104 | 1.032 | -336 | -666 | -731 | 1.249 | 10.707 | 11.570 | 7.361 | 12.624 |
| Depreciation & amort. | -581 | -688 | -405 | -406 | -5.227 | -314 | -256 | -267 | -372 | -1.822 | -2.915 | -2.860 | -2.792 |
| EBIT | -857 | -1.807 | -470 | 698 | -4.194 | -650 | -921 | -999 | 877 | 8.885 | 8.655 | 4.501 | 9.832 |
| Net financials | -935 | -1.100 | -185 | -206 | -184 | -166 | -285 | -86 | -88 | -320 | -153 | 194 | 25 |
| Profit before tax | -1.792 | -2.907 | -655 | 492 | -4.378 | -816 | -1.206 | -1.085 | 789 | 8.564 | 8.502 | 4.695 | 9.856 |
| Tax | -448 | 870 | -241 | -4 | -0 | -288 | -409 | -354 | -109 | 338 | 1.857 | 954 | 2.169 |
| Net profit | -1.344 | -3.777 | -415 | 496 | -4.378 | -528 | -797 | -731 | 898 | 8.226 | 6.645 | 3.741 | 7.688 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.632 | 14.696 | 14.859 | 13.641 | 9.589 | 8.477 | 8.763 | 8.501 | 15.287 | 29.413 | 26.730 | 23.712 | 26.248 |
| Equity | 132 | -3.646 | -4.060 | -3.565 | -7.943 | -8.471 | -9.268 | -9.999 | -9.101 | -874 | 5.771 | 9.512 | 17.200 |
| Long-term debt | 6.076 | 15.546 | 15.168 | 14.813 | 14.450 | 14.085 | 14.003 | 13.631 | 18.462 | 21.277 | 12.359 | 5.670 | 937 |
| Short-term debt | 10.424 | 2.796 | 3.750 | 2.393 | 3.083 | 2.862 | 4.028 | 4.869 | 5.925 | 8.918 | 8.407 | 8.322 | 7.947 |
| Total debt | 16.500 | 18.341 | 18.919 | 17.206 | 17.532 | 16.947 | 18.031 | 18.500 | 24.387 | 30.194 | 20.766 | 13.992 | 8.884 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2026 | — | — |
JP Management | Management | 2023 | — | — |
CH Management | Management | 2016 | — | — |
MD Management | Management | 2026 | — | — |
JH Management | Management | 2005 | — | — |
NP Management | Management | 2005 | — | — |
JS Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MiMo Invest Holding ApS | Company | 100.0% | 100.0% | 2026 |
JSCS Holding ApS | Company | 33.3% | 33.3% | 2023 |
JPB INVEST 2004 ApS | Company | 33.3% | 33.3% | 2023 |
Invebo ApS | Company | 15.0% | 15.0% | 2015 |
NIELS KRISTIAN HANSEN. HENNE STRAND A/S | Company | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Damgaard Nielsen | Management | 0 companies |
| John Pommer Brædder | Management | 0 companies |
| Carsten Holmegaard Hansen | Management | 0 companies |
| Michael Damgaard Nielsen | Management | 0 companies |
| Jeff Hansen | Management | 0 companies |
| Nicolai Peter Dameidet | Management | 0 companies |
| Jørgen Sloth Andersen | Management | 0 companies |
| Merete Leth Hansen | Board of Directors | 0 companies |
| Erik Buhl Nielsen | Chairman | 0 companies |
| Vagn Stenum Husted | Chairman | 0 companies |
| Richard Aksel Lund Larsen | Chairman | 0 companies |
| Niels Kristian Hansen | Board of Directors | 0 companies |
| Carsten Pedersen | Chairman | 0 companies |
| Jan Lyngby Sørensen | Chairman | 0 companies |
| Rikke Beth Petersen | Board of Directors | 0 companies |